[KOTRA] QoQ Quarter Result on 30-Sep-2018 [#1]

Stock
[KOTRA] KOTRA INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 1.78%
YoY- 146.54%
Quarter Report
Latest QR
Upcoming QR
KOTRA's Result
KOTRA's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 39,802 40,729 45,006 47,013 44,298 44,559 46,442 -9.79%
PBT 5,583 5,210 4,875 5,696 5,653 3,697 4,252 19.96%
Tax 942 -43 -45 -23 -79 -31 -44 -
NP 6,525 5,167 4,830 5,673 5,574 3,666 4,208 34.07%
-
NP to SH 6,525 5,167 4,830 5,673 5,574 3,666 4,208 34.07%
-
Tax Rate -16.87% 0.83% 0.92% 0.40% 1.40% 0.84% 1.03% -
Total Cost 33,277 35,562 40,176 41,340 38,724 40,893 42,234 -14.72%
-
Net Worth 167,230 160,246 160,184 157,456 152,884 146,237 148,896 8.07%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 41 - - - 26 -
Div Payout % - - 0.87% - - - 0.63% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 167,230 160,246 160,184 157,456 152,884 146,237 148,896 8.07%
NOSH 143,961 143,889 143,722 134,149 133,601 133,601 133,601 5.11%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 16.39% 12.69% 10.73% 12.07% 12.58% 8.23% 9.06% -
ROE 3.90% 3.22% 3.02% 3.60% 3.65% 2.51% 2.83% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.56 29.23 32.31 35.23 33.32 33.52 34.93 -12.59%
EPS 4.68 3.71 3.47 4.25 4.19 2.76 3.17 29.74%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 1.20 1.15 1.15 1.18 1.15 1.10 1.12 4.72%
Adjusted Per Share Value based on latest NOSH - 134,149
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 26.84 27.46 30.35 31.70 29.87 30.04 31.31 -9.78%
EPS 4.40 3.48 3.26 3.82 3.76 2.47 2.84 33.99%
DPS 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
NAPS 1.1275 1.0805 1.08 1.0616 1.0308 0.986 1.0039 8.07%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.76 1.69 1.70 1.70 1.82 1.78 1.80 -
P/RPS 6.16 5.78 5.26 4.83 5.46 5.31 5.15 12.71%
P/EPS 37.59 45.58 49.03 39.99 43.41 64.55 56.87 -24.17%
EY 2.66 2.19 2.04 2.50 2.30 1.55 1.76 31.79%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
P/NAPS 1.47 1.47 1.48 1.44 1.58 1.62 1.61 -5.90%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 17/05/19 19/02/19 22/11/18 21/08/18 14/05/18 13/02/18 -
Price 1.78 1.71 1.73 1.73 1.70 1.63 1.70 -
P/RPS 6.23 5.85 5.35 4.91 5.10 4.86 4.87 17.89%
P/EPS 38.02 46.12 49.89 40.69 40.55 59.11 53.71 -20.62%
EY 2.63 2.17 2.00 2.46 2.47 1.69 1.86 26.05%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
P/NAPS 1.48 1.49 1.50 1.47 1.48 1.48 1.52 -1.76%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment